Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 41 371 | 81 239 | 175 163 | 185 129 | 272 338 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 38 865 | 43 408 | 2 528 | 1 192 339 | 774 973 | 26 209 |
Current Assets | 89 048 | 108 550 | 404 090 | 276 955 | 360 481 | 784 546 | 1 648 573 | 3 831 034 | 4 918 158 | 5 976 498 | 6 071 621 |
Debtors | 40 063 | 48 975 | 36 405 | 137 | 51 987 | 169 406 | 866 696 | 2 062 001 | 2 477 095 | 3 035 301 | 2 851 547 |
Net Assets Liabilities | | | | | 272 338 | 374 301 | | 1 698 549 | 2 883 960 | 3 100 131 | 3 203 449 |
Other Debtors | | | | | | 77 473 | 761 934 | | 13 189 | 340 541 | 2 013 |
Property Plant Equipment | | | | | | 73 565 | 288 156 | 188 556 | 151 500 | 454 079 | 555 693 |
Total Inventories | | | | | | 576 275 | 738 469 | 1 766 505 | 1 248 724 | 2 166 224 | |
Cash Bank In Hand | 28 735 | 20 175 | 328 285 | 140 418 | 4 305 | | | | | | |
Intangible Fixed Assets | 10 063 | 7 413 | 4 763 | 2 113 | 6 191 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 41 371 | 81 239 | 175 163 | 197 706 | 272 338 | | | | | | |
Stocks Inventory | 20 250 | 39 400 | 39 400 | 136 400 | 304 189 | | | | | | |
Tangible Fixed Assets | 19 673 | 21 644 | 50 186 | 61 435 | 85 131 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 40 371 | 80 239 | 174 163 | 184 129 | 271 338 | | | | | | |
Shareholder Funds | 41 371 | 81 239 | 175 163 | 185 129 | 272 338 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 4 500 | 5 500 | 5 500 |
Accrued Liabilities Deferred Income | | | | | | | | | 29 001 | 29 002 | 35 748 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 27 157 | 72 759 | 110 437 | 129 276 | 151 463 | 212 053 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 92 953 | 164 174 | 270 122 | 308 112 | 411 357 | 551 393 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 13 392 | 202 062 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 934 | 405 824 | 241 650 |
Administrative Expenses | | | | | | | | | 404 327 | 1 315 916 | 990 758 |
Amortisation Expense Intangible Assets | | | | | | | | | 18 839 | 22 187 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 18 839 | 18 839 | 22 187 | |
Amounts Owed By Group Undertakings | | | | | | | | | 2 393 239 | 2 613 812 | 2 702 669 |
Amounts Owed To Group Undertakings | | | | | | | | | | 1 933 | 1 933 |
Average Number Employees During Period | | | | | | 5 | 6 | 10 | 14 | 19 | 15 |
Bank Borrowings | | | | | | | | | 658 509 | 1 500 000 | 1 414 468 |
Bank Borrowings Overdrafts | | | | | 331 | 7 420 | 16 031 | | 658 509 | 1 412 357 | 1 066 468 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | -241 707 | | | |
Bank Overdrafts | | | | | 331 | | | 241 707 | | | 171 581 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -239 179 | 1 192 339 | 774 973 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | -1 305 087 | | | |
Comprehensive Income Expense | | | | | | | | | 1 185 411 | 216 171 | 103 318 |
Corporation Tax Payable | | | | | | | | | 277 168 | 279 175 | 209 624 |
Creditors | | | | | 163 031 | 489 739 | 1 376 677 | 27 382 | 27 382 | 1 436 739 | 1 090 770 |
Current Tax For Period | | | | | | | | | 210 688 | | |
Deferred Tax Asset Debtors | | | | | | | | | 9 573 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 1 379 | 57 490 | 49 620 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 37 990 | 103 245 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 47 212 | 37 990 | 103 245 | |
Dividends Paid On Shares | | | | | | | | 104 454 | | | |
Finished Goods Goods For Resale | | | | | | | | | | | 998 096 |
Fixed Assets | 29 736 | 29 057 | 54 949 | 63 548 | 91 322 | 79 494 | 430 288 | 293 010 | 237 115 | 530 899 | 773 985 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -274 721 | 110 017 | -841 491 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 22 014 | 2 007 | 10 594 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 1 379 | 57 489 | 49 620 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 12 000 | 12 000 | 12 000 | 33 296 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 6 267 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -406 440 | -31 974 | -236 966 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 2 057 174 | 416 094 | 557 206 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 469 900 | -517 781 | 917 500 | |
Gross Profit Loss | | | | | | | | | 1 856 648 | 1 174 878 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 1 | -46 499 | 2 006 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | -1 431 518 | 417 366 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 45 602 | | 18 839 | 22 187 | 60 590 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 71 221 | | 37 990 | 103 245 | 140 036 |
Intangible Assets | | | | | | 5 929 | 142 132 | 104 454 | 85 615 | 76 820 | 218 292 |
Intangible Assets Gross Cost | | | | | | 33 086 | 214 891 | 214 891 | 214 891 | 228 283 | 430 345 |
Interest Income On Bank Deposits | | | | | | | | | | 44 | 29 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | 44 | 29 |
Interest Paid Classified As Operating Activities | | | | | | | | | -54 843 | -14 418 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 25 245 | 54 843 | 14 418 | 41 067 |
Interest Received Classified As Investing Activities | | | | | | | | -2 | | -44 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | 1 686 723 | -1 542 469 | | |
Net Cash Generated From Operations | | | | | | | | 1 661 479 | -1 643 811 | 824 273 | |
Net Current Assets Liabilities | 14 853 | 55 400 | 132 588 | 134 939 | 197 450 | 294 807 | 271 896 | 1 421 969 | 2 664 654 | 4 053 888 | 3 617 771 |
Net Finance Income Costs | | | | | | | | 2 | | 44 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | -25 245 | -54 843 | | |
Operating Profit Loss | | | | | | | | | 1 452 321 | 288 035 | |
Other Creditors | | | | | | 410 209 | 1 006 785 | | 352 145 | 340 073 | 357 189 |
Other Interest Expense | | | | | | | | | 32 829 | 12 411 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 44 | 29 |
Other Remaining Borrowings | | | | | | | | | 27 382 | 24 382 | 24 302 |
Other Taxation Social Security Payable | | | | | | 7 709 | 48 346 | | 7 421 | 329 493 | 167 693 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 4 842 | 22 971 | 4 622 |
Profit Loss | | | | | | | | 502 159 | 1 185 411 | 216 171 | 103 318 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 397 478 | 273 661 | 152 938 |
Property Plant Equipment Gross Cost | | | | | | 166 518 | 452 330 | 458 678 | 459 612 | 865 436 | 1 107 086 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 16 434 | | | -10 952 | -9 573 | | |
Purchase Intangible Assets | | | | | | | | | | -13 392 | |
Purchase Property Plant Equipment | | | | | | | | -577 | -934 | -405 824 | |
Raw Materials Consumables | | | | | | | | | 1 248 724 | 2 166 224 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -3 000 | |
Social Security Costs | | | | | | | | | 21 185 | 33 518 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 292 217 | 457 082 | 337 701 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | 47 917 | 97 537 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 265 521 | 51 996 | 29 058 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -55 185 | 9 699 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 352 | -61 694 | -53 091 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 24 033 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -134 298 | 212 067 | 57 490 | 49 620 |
Total Assets Less Current Liabilities | 44 589 | 84 457 | 187 537 | 209 270 | 288 772 | 374 301 | 702 184 | 1 714 979 | 2 901 769 | 4 584 787 | 4 391 756 |
Total Borrowings | | | | | | | | | 685 891 | 1 524 382 | 1 610 351 |
Total Operating Lease Payments | | | | | | | | | 41 070 | 94 209 | |
Trade Creditors Trade Payables | | | | | | 64 401 | 305 515 | | 930 260 | 855 291 | 1 162 082 |
Trade Debtors Trade Receivables | | | | | | 91 933 | 104 762 | | 71 667 | 80 948 | 146 865 |
Wages Salaries | | | | | | | | | 266 190 | 400 593 | 316 524 |
Director Remuneration | | | | | | | | | 12 000 | 12 000 | 12 000 |
Corporation Tax Due Within One Year | | | | 11 061 | 14 584 | | | | | | |
Creditors Due Within One Year | 74 195 | 53 150 | 271 502 | 131 233 | 163 031 | | | | | | |
Debtors Due Within One Year | | | | 137 | 51 987 | | | | | | |
Deferred Tax Liability | | | | 11 564 | 16 434 | | | | | | |
Intangible Fixed Assets Additions | | | | | 6 586 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 437 | 19 087 | 21 737 | 24 387 | 26 895 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 2 650 | 2 650 | 2 650 | 2 508 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 26 500 | 26 500 | 26 500 | 26 500 | 33 086 | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss For Period | | | | | 74 632 | | | | | | |
Provisions Additional Amounts Provided | | | | | 4 870 | | | | | | |
Provisions For Liabilities Charges | 3 218 | 3 218 | 12 374 | 13 358 | 16 434 | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Tangible Fixed Assets Additions | | 7 503 | 35 367 | 27 111 | 45 658 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 42 479 | 49 982 | 85 349 | 112 460 | 158 118 | | | | | | |
Tangible Fixed Assets Depreciation | 22 806 | 28 338 | 35 163 | 51 025 | 72 987 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 532 | 6 825 | 15 862 | 21 962 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 181 805 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 285 812 | | | | |
Trade Creditors Within One Year | | | | 72 166 | 76 841 | | | | | | |
V A T Due Total Creditors | | | | 1 705 | 1 705 | | | | | | |